| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 3.4 | (4.1) | 19.6 | (276.0) | 20.5 | (14.9) | (13.9) | 25.4 | 15.4 | 6.2 | 27.4 | 31.7 | 21.5 | 1.9 | 24.7 | 25.9 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (257.2) | (250.8) | 33.1 | 82.5 | 88.3 | 57.0 | 38.5 | (46.7) | 26.6 | 18.7 | (1.9) | 16.1 | 29.2 | (11.7) | (16.5) | 9.1 | 23.1 | (137.1) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 108.4 | 103.4 | 60.3 | 42.9 | 40.1 | 42.7 | 47.2 | 49.6 | 51.8 | 57.5 | 53.1 | 35.2 | 33.9 | 53.5 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 62.6 | 37.1 | 37.4 | 33.1 | 24.0 | 25.7 | 24.9 | 26.5 | 34.6 | 37.2 | 30.0 | 33.8 | 37.9 | 42.9 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.3) | (8.9) | 0.9 | (4.1) | 0.4 | 0.3 | 0.3 | (1.2) | (0.1) | 1.7 | 0.4 | 0.2 | (0.5) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 102.3 | 51.7 | 109.7 | 64.8 | 54.6 | 75.1 | 71.5 | 78.1 | 45.2 | 50.1 | 37.1 | (13.0) | 5.6 | (16.4) | 27.6 | ||
| 26.5 |
| 11.2 |
| 20.9 |
| 13.7 |
| 14.6 |
| 7.9 |
| 22.2 |
| 10.8 |
| 5.5 |
| 0.0 |
| (30.9) |
| 11.8 |
| (24.0) |
| (3.6) |
| 6.7 |
| 10.8 |
| 4.1 |
| 4.9 |
| 10.7 |
| 10.2 |
| 1.5 |
| (3.7) |
| 5.4 |
| (4.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 24.7 | 24.2 | 25.6 | 33.9 | 19.2 | 24.7 | 27.3 | 11.0 | 10.9 | 11.2 | 11.2 | 10.6 | 10.5 | 10.6 | 9.6 | 9.7 | 10.6 | 10.3 | 10.2 | 10.7 | 10.8 | 11.0 | 11.4 | 11.1 | 11.9 | 12.9 | 12.4 | 12.2 | 12.4 | 12.6 | 12.5 | 12.7 | 13.3 | 13.3 | 13.8 | 13.9 | 14.4 | 15.4 | 13.4 | 13.0 |
| Amortization Of Intangibles | 9.8 | 9.8 | 9.9 | 12.3 | 6.5 | 10.6 | 12.6 | 2.8 | 3.0 | 3.2 | 3.0 | 3.0 | 3.0 | 3.1 | 2.9 | 3.0 | 3.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.5 | 1.2 | 0.4 | 1.8 | 0.6 | 0.9 | (0.4) | 1.3 | 1.5 | 0.6 | (1.0) | 2.5 | 0.4 | 0.7 | (0.6) | 1.8 | 0.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | 1.8 | - | - | - | 2.9 | - | - | - | 1.1 | - | - | - | 0.2 | - | - | - | 0.9 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | 302.3 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 13.7 | - | - | - | 8.6 | - | - | - | 8.8 | - | - | - | (0.6) | - | - | - | 25.3 | ||||||||||||||||||||||
| Change In Accounts Payable | - | (14.0) | - | - | - | (16.5) | - | - | - | (19.0) | - | - | - | (21.4) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 4.5 | - | - | - | 0.8 | - | - | - | (0.3) | - | - | - | (0.6) | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (1.3) | - | - | - | (6.2) | - | - | - | (1.8) | - | - | - | (1.5) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (20.2) | - | - | - | (12.5) | - | - | - | 3.9 | - | - | - | 3.1 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 11.3 | - | - | - | 11.6 | - | - | - | 9.6 | 14.9 | 7.4 | 7.5 | 7.6 | 13.6 | 5.7 | 6.4 | 7.4 | 8.0 | 6.2 | 4.6 | 5.2 | 5.1 | 4.4 | 7.0 | 9.3 | 7.9 | 4.0 | 6.8 | 6.3 | 5.4 | 5.9 | 7.4 | 7.8 | 7.5 | 9.5 | 9.4 | 8.1 | 11.3 | 8.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | 91.3 | - | - | - | 92.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (11.2) | - | - | - | (11.5) | - | - | - | (9.5) | - | - | - | (99.5) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 0.0 | - | - | - | 3.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 3.6 | - | - | - | 3.8 | - | - | - | 2.6 | - | - | - | 2.7 | - | - | - | 2.6 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 15.9 | - | - | - | (22.0) | - | - | - | (9.1) | - | - | - | 83.3 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 2.1 | - | - | - | (1.6) | - | - | - | 0.8 | - | - | - | 1.0 | - | - | - | (0.2) | - | - | - | 0.9 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | (0.0) | - | - |
| Net Change In Cash | - | (13.5) | - | - | - | (47.5) | - | - | - | (14.1) | - | - | - | (12.0) | - | - | - | (8.3) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (31.5) | - | - | - | (24.1) | - | - | - | (5.7) | - | - | - | (4.4) | - | - | - | (29.0) | - | - | - | (8.6) | - | - | - | (13.0) | - | - | - | (26.5) | - | - | - | 0.4 | - | - | - | (5.1) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 30.0 |
| 33.9 |
| 28.3 |
| 32.5 |
| Amortization Of Intangibles | 41.8 | 39.3 | 21.6 | 12.1 | 11.9 | 12.8 | 14.3 | 15.3 | 16.2 | 18.4 | 16.9 | 10.2 | 9.1 | 8.9 | 8.2 | 6.3 | 3.1 | 3.2 |
| Stock-Based Compensation | 4.9 | 3.7 | 3.0 | 2.5 | 2.3 | 2.0 | 0.9 | 2.0 | 1.9 | 5.2 | 6.1 | 4.3 | 3.9 | 4.9 | 4.4 | 4.7 | 4.5 | 3.4 |
| Deffered Income Tax | - | (18.5) | (15.3) | 5.1 | 2.1 | 1.8 | (0.2) | 3.3 | (5.6) | (0.1) | (8.5) | 5.2 | 1.1 | (11.4) | (12.0) | 3.4 | 12.3 | (43.6) |
| Asset Impairments | - | 302.3 | 0.0 | 0.0 | - | 0.0 | 0.0 | 74.6 | 0.0 | 0.0 | 12.6 | 0.0 | 0.5 | 1.5 | 0.9 | 1.8 | 0.0 | 182.6 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.3 | (13.8) | 6.4 | (18.6) |
| Change In Inventory | - | (23.6) | (33.5) | (30.0) | 32.0 | 31.4 | (6.1) | (3.8) | (17.2) | 3.2 | (5.3) | (9.8) | 25.7 | (12.8) | 10.3 | (0.5) | (3.1) | (16.5) |
| Change In Accounts Payable | - | 3.3 | (35.8) | (11.6) | (3.0) | 7.1 | 15.9 | 8.1 | 8.3 | (4.9) | (2.3) | (2.9) | 12.8 | (5.9) | 14.9 | (13.3) | 4.6 | (12.3) |
| Change In Other Working Capital | - | 0.6 | (0.4) | (1.3) | (0.2) | 0.5 | 0.5 | (0.5) | 0.4 | 0.4 | 0.1 | 0.3 | 3.1 | (0.7) | (0.6) | 1.7 | (4.2) | (4.2) |
| Other Operating Activities | - | 0.2 | (0.3) | (0.1) | (0.2) | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.2) | 0.2 | 0.1 | (0.8) | (2.6) | 0.9 | - | - |
| Cash From Operating Activities | - | 164.9 | 88.8 | 147.1 | 98.0 | 78.6 | 100.8 | 96.4 | 104.6 | 79.8 | 87.3 | 67.1 | 20.8 | 43.5 | 26.5 | 52.9 | 89.1 | 60.5 |
| 25.3 |
| 14.7 |
| 15.7 |
| Acquisitions | - | 0.0 | 398.6 | 91.3 | 0.0 | - | - | - | 0.0 | 8.5 | 245.9 | 131.7 | 5.2 | 22.1 | 0.0 | 110.8 | 1.6 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 107.4 | 0.0 | 0.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.1) | (0.0) | 0.1 |
| Cash From Investing Activities | - | (62.0) | (420.6) | (128.4) | (33.0) | (18.7) | (25.2) | (23.6) | (26.1) | (32.6) | (282.1) | (160.1) | 74.1 | (59.7) | (41.7) | (135.4) | (15.8) | (14.8) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 32.4 | 0.0 | 5.6 | 6.6 | 11.2 | 7.2 | 9.6 | 32.0 | 0.0 | 0.0 | 52.7 | 22.3 | 0.0 | 1.3 | 10.1 | 4.3 | - |
| Dividends Paid | - | 14.9 | 12.0 | 10.6 | 10.6 | 10.8 | 10.5 | 10.6 | 7.0 | 5.5 | 5.5 | 5.5 | 6.0 | 5.9 | 5.9 | 6.0 | 5.3 | 4.5 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.4 | (0.7) | (0.9) |
| Cash From Financing Activities | - | (127.5) | 385.2 | (16.2) | (45.9) | (71.9) | (55.1) | (71.3) | (65.8) | (55.1) | 195.4 | (4.6) | (24.5) | (4.9) | (3.9) | (14.9) | (9.4) | 10.5 |
| 0.8 |
| (0.2) |
| 0.0 |
| 0.0 |
| Net Change In Cash | - | (24.9) | 44.5 | 3.4 | 15.0 | (11.6) | 20.8 | 1.9 | 11.5 | (8.1) | 2.4 | (97.3) | 70.7 | (21.5) | (18.4) | (97.6) | 63.7 | 56.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 74.4 |
| 44.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.0 |
| 3.1 |
| 3.0 |
| 3.3 |
| 3.4 |
| 3.6 |
| 3.4 |
| 3.6 |
| 3.7 |
| 3.9 |
| 3.7 |
| 3.7 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| (7.4) |
| 12.2 |
| 8.2 |
| 5.4 |
| (0.6) |
| 4.4 |
| 0.6 |
| (1.4) |
| 0.9 |
| 2.0 |
| 0.5 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.0) |
| 0.0 |
| 0.0 |
| 30.0 |
| (30.0) |
| 0.0 |
| 30.0 |
| 74.6 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| (8.4) |
| - |
| - |
| - |
| (14.6) |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| (21.7) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| (16.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |